Subscribe

Frasers Group plc (FRAS.L)

GBp763.00 +8.00 (+1.06%)
GB LSE Consumer Cyclical Specialty Retail
Address Brook Park East NG20 8RY
Shirebrook, GB
CEO Michael Patrick Murray
Website frasers.group
IPO 2002-07-31
ISIN GB00B1QH8P22

Explore sections of this company profile

Also trades on London Stock Exchange · FRAS.L (GBp) Other OTC · SDIPF (USD)
Description

Frasers Group plc, which changed its name from Sports Direct International plc in December 2019, is a major global retailer focused on athletic and casual clothing, footwear, and equipment. The company conducts its business through an extensive network of department stores, standalone shops, and e-commerce platforms, reaching consumers both within the United Kingdom and across the world. Beyond its primary retail operations, Frasers Group also participates in the wholesale distribution and sale of sports and leisure goods, alongside engaging in various licensing agreements. Its business structure comprises five distinct segments: UK Sports Retail, Premium Lifestyle, European Retail, Rest of World Retail, and Wholesale & Licensing. The group offers a wide array of products, featuring its own brands like Slazenger, Everlast, and Lonsdale, as well as a multitude of well-known third-party labels such as Flannels, House of Fraser, Jack Wills, and Sports Direct. By April 25, 2021, Frasers Group maintained a substantial physical presence, including 806 sports retail outlets in the UK, 486 sports retail stores throughout Europe, 33 stores in Malaysia, 44 in the United States, and 179 dedicated Premium Lifestyle stores. Established in 1982, Frasers Group plc is based in Shirebrook, United Kingdom, and operates under the ownership of MASH Holdings Limited.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
GBp763.00 +8.00 (+1.06%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
209.3K
Beta
1.22
Float Shares
97.92M
Free Float %
22.8%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.92% +5.18% +17.70% +9.43% +0.33% +13.79% +5.40% +11.81% +33.71% +105.79% +174.56%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
763.00
DCF (Unlevered) 2,178.05 +185.5%
DCF (Levered) 2,655.51 +248.0%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 38% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 3 0
Hold 5 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
3.67
Safe zone
Piotroski F-Score
6 / 9
Average
MOAT Score
3 / 10
No MOAT
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
4 / 5
High
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
2 / 5
Medium
P/E Score
4 / 5
High
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • ✗
    Revenue growth Specialty Retail: +6.4%
    -11.1% Q4'25: -6.8% (vs Q4'23)
  • ✗
    EPS growth Specialty Retail: +20.6%
    -23.9% Q4'25: +43.4% (vs Q4'23)
  • ✓
    FCF margin FCF growth · Specialty Retail: +29.3%
    +11.6% ★ Q4'25: -1.4% (vs Q4'23)
  • ✗
    EBIT margin Specialty Retail: +5.4%
    +10.2% ★ Q4'25: +18.7% (vs Q4'23)
  • ✗
    ROIC Specialty Retail: +6.5%
    +10.6% ★ Q4'25: +32.3% (vs Q4'23)
  • ✓
    Share dilution Specialty Retail: +0.1%
    -1.3% ★ Q4'25: -2.0% (vs Q4'23)
  • ✓
    Debt / EBITDA Net debt/EBITDA · Specialty Retail: 0.14×
    2.39× Q4'25: 0.90× (vs Q4'23)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
▶ WACC components (optional)
Ke (Cost of Equity) = Rf + β (1.21) × ERP
WACC = 64% × Ke + 36% × Kd (6.7%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
—
Intrinsic value (base): 2,178.05 Current price: 763.00
Enterprise Value: — Equity Value: — Terminal Value: — TV as % of EV: —

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Apr 2008
actual 		Apr 2009
actual 		Apr 2010
actual 		Apr 2011
actual 		Apr 2012
actual 		Apr 2013
actual 		Apr 2014
actual 		Apr 2015
actual 		Apr 2016
actual 		Apr 2017
actual 		Apr 2018
actual 		Apr 2019
actual 		Apr 2020
actual 		Apr 2021
actual 		Apr 2022
actual 		Apr 2023
actual 		Apr 2024
actual 		Apr 2025
actual 		Apr 2026
7 Rev. Ana.
6 EPS Ana. 		Apr 2027
7 Rev. Ana.
7 EPS Ana. 		Apr 2028
3 Rev. Ana.
2 EPS Ana. 		Apr 2029
1 Rev. Ana.
Revenue
1.26B
est: 1.30B (-3.5%)
1.37B
est: 1.29B (+5.9%)
1.45B
est: 1.47B (-1.4%)
1.60B
est: 1.60B (+0.1%)
1.84B
est: 1.78B (+2.9%)
2.19B
est: 2.19B (-0.3%)
2.71B
est: 2.72B (-0.4%)
2.83B
est: 2.87B (-1.2%)
2.90B
est: 2.81B (+3.3%)
3.25B
est: 3.16B (+2.8%)
3.36B
est: 3.43B (-2.2%)
3.70B
est: 3.71B (-0.3%)
3.96B
est: 4.42B (-10.4%)
3.51B
est: 3.63B (-3.3%)
4.69B
est: 4.34B (+8.2%)
5.56B
est: 5.07B (+9.5%)
5.54B
est: 5.31B (+4.3%)
4.93B
est: 5.19B (-5.1%)
5.22B
5.12B – 5.50B
+0.6% YoY
5.40B
5.26B – 5.65B
+3.3% YoY
5.71B
5.69B – 5.73B
+5.8% YoY
5.53B
5.38B – 5.78B
-3.2% YoY
EBITDA
188.97M
est: 187.75M (+0.7%)
77.79M
est: 122.88M (-36.7%)
170.87M
est: 1.14M (+14,892.3%)
188.91M
est: 250.68M (-24.6%)
219.41M
est: 186.61M (+17.6%)
265.70M
est: 255.34M (+4.1%)
317.91M
est: 315.13M (+0.9%)
373.64M
est: 314.59M (+18.8%)
371.50M
est: 399.74M (-7.1%)
437.80M
est: 669.69M (-34.6%)
245.60M
est: 600.27M (-59.1%)
331.00M
est: 77.12M (+329.2%)
478.00M
est: 347.44M (+37.6%)
337.30M
est: 417.46M (-19.2%)
609.70M
est: 476.76M (+27.9%)
976.20M
est: 497.70M (+96.1%)
883.10M
est: 533.07M (+65.7%)
778.70M
est: 1.19B (-34.4%)
1.20B
1.17B – 1.26B
+0.9% YoY
1.24B
1.21B – 1.29B
+3.3% YoY
1.31B
1.30B – 1.31B
+5.8% YoY
1.27B
1.23B – 1.33B
-3.2% YoY
EBIT
156.44M
est: 110.22M (+41.9%)
32.17M
est: 107.92M (-70.2%)
128.39M
est: 77.27M (+66.1%)
126.01M
est: 63.00M (+100.0%)
159.98M
est: 150.34M (+6.4%)
214.92M
est: 195.23M (+10.1%)
248.11M
est: 263.75M (-5.9%)
320.93M
est: 265.91M (+20.7%)
370.30M
est: 290.56M (+27.4%)
291.00M
est: 251.24M (+15.8%)
92.80M
est: 158.17M (-41.3%)
207.10M
est: 216.26M (-4.2%)
188.60M
est: 175.47M (+7.5%)
31.70M
est: 168.86M (-81.2%)
355.60M
est: 192.85M (+84.4%)
707.00M
est: 201.32M (+251.2%)
598.50M
est: 215.63M (+177.6%)
503.30M
est: 1.04B (-51.6%)
1.05B
1.03B – 1.10B
+0.9% YoY
1.08B
1.06B – 1.13B
+3.3% YoY
1.15B
1.14B – 1.15B
+5.8% YoY
1.11B
1.08B – 1.16B
-3.2% YoY
Net Income
78.18M
est: 43.02M (+81.8%)
-15.84M
est: 77.00M (-120.6%)
89.43M
est: -18.01M (+596.6%)
84.17M
est: 97.10M (-13.3%)
106.20M
est: 93.98M (+13.0%)
151.60M
est: 130.56M (+16.1%)
180.25M
est: 187.72M (-4.0%)
240.40M
est: 192.36M (+25.0%)
277.42M
est: 236.31M (+17.4%)
229.90M
est: 312.30M (-26.4%)
24.50M
est: 245.86M (-90.0%)
112.00M
est: 21.68M (+416.6%)
93.80M
est: 122.45M (-23.4%)
-83.00M
est: 82.37M (-200.8%)
249.80M
est: 94.07M (+165.6%)
491.70M
est: 533.50M (-7.8%)
380.80M
est: 310.10M (+22.8%)
292.10M
est: 431.50M (-32.3%)
448.35M
411.03M – 464.47M
+3.9% YoY
478.08M
451.16M – 505.01M
+6.6% YoY
467.80M
457.85M – 556.07M
-2.2% YoY
—
— – —
-100.0% YoY
SGA
444.11M
est: 462.35M (-3.9%)
463.30M
est: 437.27M (+6.0%)
—
est: 528.04M (-100.0%)
—
est: 569.79M (-100.0%)
529.09M
est: 588.53M (-10.1%)
689.58M
est: 733.20M (-5.9%)
902.56M
est: 853.89M (+5.7%)
938.44M
est: 970.13M (-3.3%)
1.01B
est: 934.37M (+8.5%)
1.25B
est: 1.15B (+8.5%)
1.01B
est: 1.34B (-24.4%)
1.29B
est: 1.26B (+2.2%)
1.24B
est: 1.54B (-19.5%)
1.28B
est: 1.35B (-5.8%)
1.59B
est: 1.55B (+2.5%)
2.03B
est: 1.62B (+26.0%)
1.89B
est: 1.73B (+9.0%)
1.79B
est: 1.94B (-7.6%)
1.85B
1.81B – 1.95B
-4.4% YoY
1.91B
1.86B – 2.00B
+3.3% YoY
2.02B
2.02B – 2.03B
+5.8% YoY
1.96B
1.91B – 2.05B
-3.2% YoY
EPS
0.12
est: 0.10 (+20.8%)
-0.03
est: 0.08 (-141.0%)
0.16
est: 0.12 (+29.9%)
0.15
est: 0.17 (-10.4%)
0.19
est: 0.19 (+0.9%)
0.27
est: 0.26 (+3.7%)
0.31
est: 0.31 (-0.8%)
0.41
est: 0.37 (+9.7%)
0.47
est: 0.37 (+26.8%)
0.39
est: 0.16 (+146.3%)
0.05
est: 0.18 (-73.7%)
0.24
est: 0.18 (+36.4%)
0.19
est: 0.23 (-15.8%)
-0.18
est: -0.08 (-121.9%)
0.53
est: 0.56 (-4.5%)
1.00
est: 0.65 (+53.3%)
0.91
est: 0.71 (+27.4%)
0.67
est: 0.97 (-30.7%)
1.00
0.95 – 1.07
+3.2% YoY
1.10
1.04 – 1.17
+10.5% YoY
1.17
1.06 – 1.28
+6.3% YoY
—
— – —
-100.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A 4/5 4/5 5/5 5/5 2/5 4/5 3/5
2026-05-28 A 4/5 4/5 5/5 5/5 2/5 4/5 3/5
2026-05-27 A 4/5 4/5 5/5 5/5 2/5 4/5 3/5
2026-05-26 A 4/5 4/5 5/5 5/5 2/5 4/5 3/5
2026-05-22 A 4/5 4/5 5/5 5/5 2/5 4/5 3/5
2026-05-21 A 4/5 4/5 5/5 5/5 1/5 4/5 3/5
2026-05-20 A 4/5 4/5 5/5 5/5 1/5 4/5 3/5
2026-05-19 A 4/5 5/5 5/5 5/5 1/5 4/5 3/5
2026-05-18 A 4/5 5/5 5/5 5/5 1/5 4/5 3/5
2026-05-15 A 4/5 5/5 5/5 5/5 1/5 4/5 3/5
2026-05-14 A 4/5 5/5 5/5 5/5 1/5 4/5 3/5
2026-05-13 A+ 4/5 5/5 5/5 5/5 1/5 4/5 4/5
2026-05-12 A+ 4/5 5/5 5/5 5/5 1/5 4/5 4/5
2026-05-11 A+ 4/5 5/5 5/5 5/5 1/5 4/5 4/5
2026-05-08 A+ 4/5 5/5 5/5 5/5 1/5 4/5 4/5
2026-05-07 A+ 4/5 5/5 5/5 5/5 1/5 4/5 4/5
2026-05-06 A+ 4/5 5/5 5/5 5/5 1/5 4/5 4/5
2026-05-05 A+ 4/5 5/5 5/5 5/5 1/5 4/5 4/5
2026-05-01 A+ 4/5 5/5 5/5 5/5 1/5 4/5 4/5
2026-04-30 A+ 4/5 5/5 5/5 5/5 1/5 4/5 4/5
2026-04-29 A+ 4/5 5/5 5/5 5/5 1/5 4/5 4/5
2026-04-28 A+ 4/5 5/5 5/5 5/5 1/5 4/5 4/5
2026-04-27 A+ 4/5 5/5 5/5 5/5 1/5 4/5 4/5
2026-04-24 A+ 4/5 5/5 5/5 5/5 1/5 4/5 4/5
2026-04-23 A 4/5 4/5 5/5 5/5 1/5 4/5 4/5
2026-04-22 A 4/5 4/5 5/5 5/5 1/5 4/5 4/5
2026-04-21 A 4/5 4/5 5/5 5/5 1/5 4/5 4/5
2026-04-20 A 4/5 4/5 5/5 5/5 1/5 4/5 4/5
2026-04-17 A 4/5 4/5 5/5 5/5 1/5 4/5 4/5
2026-04-16 A 4/5 4/5 5/5 5/5 1/5 4/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
530.53M
OE per share TTM
1.22
Owner's Yield
15.88%
Maintenance CapEx ratio
66.56%
Maint CapEx / Avg PPE
23.7%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
—
Total invested
—
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 89 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Fidelity Investment Trust - Fidelity Special Values PLC FSV.L 1.70% 30.03M 0.27%
2 Amundi Prime UK Mid & Small Cap UCITS ETF DR - GBP (D) PRUK.L 0.48% 2.07M 0.05%
3 Invesco FTSE 250 UCITS ETF S250.L 0.29% 104.6K 0.12%
4 iShares FTSE 250 UCITS ETF MIDD.L 0.29% 2.46M 0.40%
5 Xtrackers FTSE 250 UCITS ETF 1D XMCX.L 0.29% 111.0K 0.15%
6 HSBC FTSE 250 UCITS ETF HMCX.L 0.29% 194.4K 0.09%
7 Vanguard FTSE 250 UCITS ETF VMIG.MI 0.27% 7.03M 0.10%
8 Vanguard FTSE 250 UCITS ETF (GBP) Distributing VMID.DE 0.27% 7.03M 0.10%
9 iShares MSCI UK Small Cap UCITS ETF CUKS.L 0.22% 277.0K 0.58%
10 iShares MSCI United Kingdom Small-Cap ETF EWUS 0.22% 87.2K 0.59%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
15.7K
Shares Outstanding
430.33M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Christopher Stuart Wootton Chief Financial Officer & Executive Director 251.0K male
David Ghassan Al-Mudallal Chief Operating Officer & Executive Director 251.0K male
David Epstein Managing Director of Premium & Luxury — male
Emma Reid Secretary — —
Michael Murray Chief Executive Officer & Executive Director — male
Sean Nevitt Chief Commercial Officer — male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits

Related companies

Largest companies in Specialty Retail